Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 |
1 | $6,765,000 | $6,930,000 | $7,095,000 | $7,260,000 | $7,425,000 | $7,590,000 |
2 | $6,934,125 | $7,276,500 | $7,627,125 | $7,986,000 | $8,353,125 | $8,728,500 |
3 | $7,107,478 | $7,640,325 | $8,199,159 | $8,784,600 | $9,397,266 | $10,037,775 |
4 | $7,285,165 | $8,022,341 | $8,814,096 | $9,663,060 | $10,571,924 | $11,543,441 |
5 | $7,467,294 | $8,423,458 | $9,475,154 | $10,629,366 | $11,893,414 | $13,274,957 |
6 | $7,653,977 | $8,844,631 | $10,185,790 | $11,692,303 | $13,380,091 | $15,266,201 |
7 | $7,845,326 | $9,286,863 | $10,949,724 | $12,861,533 | $15,052,602 | $17,556,131 |
8 | $8,041,459 | $9,751,206 | $11,770,954 | $14,147,686 | $16,934,178 | $20,189,551 |
9 | $8,242,496 | $10,238,766 | $12,653,775 | $15,562,455 | $19,050,950 | $23,217,984 |
10 | $8,448,558 | $10,750,705 | $13,602,808 | $17,118,700 | $21,432,319 | $26,700,681 |